investorscraft@gmail.com

Intrinsic ValueYD Electronic Technology Co.,Ltd. (301123.SZ)

Previous Close$63.35
Intrinsic Value
Upside potential
Previous Close
$63.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

YD Electronic Technology Co., Ltd. operates as a specialized manufacturer of precision electronic components, serving diverse industrial sectors from its base in Dongguan, China. The company's core revenue model centers on the research, development, production, and sale of Flexible Printed Circuit (FPC) boards, connector components, and LED backlight modules. Its product portfolio includes precision stamping parts, terminals, frames, optical communication components, and LCD connectors, supported by in-house mold manufacturing capabilities. YD Electronic Technology functions within the competitive hardware, equipment, and parts sector of the broader technology industry, catering to demanding applications in consumer electronics, communication infrastructure, new energy systems, automotive electronics, industrial automation, and medical devices. The company's market positioning is that of a specialized supplier to original equipment manufacturers (OEMs), leveraging its technical expertise in precision manufacturing to meet stringent quality and reliability requirements. Founded in 1997, the company has established a long-standing presence in China's electronics manufacturing ecosystem, competing against both domestic and international component suppliers. Its strategic focus on multiple high-growth end markets, including automotive electronics and new energy, provides diversification but also requires continuous technological adaptation to maintain relevance amid rapid industry evolution.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, the company reported revenue of CNY 1.71 billion. However, it recorded a net loss of CNY 40.0 million, resulting in a diluted earnings per share of -CNY 0.17. Operating cash flow was positive at CNY 87.1 million, but this was overshadowed by significant capital expenditures of CNY 214.9 million, indicating substantial ongoing investments in production capacity and equipment. The negative net income suggests margin pressures or operational challenges during the period.

Earnings Power And Capital Efficiency

The company's earnings power was constrained in the latest fiscal year, as evidenced by the net loss. The positive operating cash flow demonstrates an ability to generate cash from core operations, but the substantial capital expenditure program resulted in negative free cash flow. The significant investment in property, plant, and equipment suggests a strategic focus on expanding production capabilities, though the immediate return on this invested capital appears negative based on the reported net income figure.

Balance Sheet And Financial Health

YD Electronic Technology maintains a strong liquidity position with cash and equivalents of CNY 702.4 million. Total debt is relatively modest at CNY 28.1 million, indicating a conservative leverage profile and substantial financial flexibility. The company's balance sheet appears healthy with a high cash-to-debt ratio, providing a buffer against operational volatility and supporting potential future investment needs without immediate reliance on external financing.

Growth Trends And Dividend Policy

Despite the reported net loss for the period, the company maintained a dividend distribution of CNY 0.1 per share, signaling management's confidence in its cash position and commitment to shareholder returns. The substantial capital expenditures suggest an active growth strategy focused on capacity expansion, though current revenue trends and profitability metrics indicate challenges in translating these investments into immediate bottom-line growth. The company's exposure to multiple technology-driven end markets provides potential growth vectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.34 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations for future growth and profitability recovery. The beta of 1.034 indicates stock volatility slightly above the market average, typical for technology component manufacturers. The valuation appears to incorporate expectations for a turnaround from the current loss-making position and successful monetization of recent capital investments.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in China's electronics manufacturing sector, diversified product portfolio across multiple high-growth end markets, and strong balance sheet providing operational flexibility. The outlook depends on its ability to improve operational efficiency, achieve better returns on recent capital investments, and capitalize on demand trends in automotive electronics and new energy sectors. Management's challenge will be to restore profitability while navigating competitive pressures and technological shifts in the precision components industry.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount